Financhill
Sell
47

GRSL.V Quote, Financials, Valuation and Earnings

Last price:
$0.49
Seasonality move :
8.28%
Day range:
$0.45 - $0.48
52-week range:
$0.10 - $0.75
Dividend yield:
0%
P/E ratio:
5.95x
P/S ratio:
--
P/B ratio:
10.61x
Volume:
2.6M
Avg. volume:
3.7M
1-year change:
168.57%
Market cap:
$203.6M
Revenue:
--
EPS (TTM):
-$0.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $93.6K $411.1K $580K $496.6K $184.5K
Gross Profit -$93.6K -$411.1K -$580K -$496.6K -$184.5K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3M $5.8M $5.4M $11M $11.2M
Other Inc / (Exp) -$1.1M $34.4K $1.2M -$9.6M $31.6M
Operating Expenses $7.8M $18.1M $19.4M $15.5M $12.1M
Operating Income -$7.9M -$18.5M -$20M -$16M -$12.3M
 
Net Interest Expenses -- -- -- -- $2K
EBT. Incl. Unusual Items -$8.7M -$18.2M -$18.8M -$25.6M $19.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$8.7M -$18.2M -$18.8M -$25.6M $19.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.7M -$18.2M -$18.8M -$25.6M $19.3M
 
Basic EPS (Cont. Ops) -$0.09 -$0.12 -$0.10 -$0.10 $0.06
Diluted EPS (Cont. Ops) -$0.09 -$0.12 -$0.10 -$0.10 $0.06
Weighted Average Basic Share $102.9M $154.6M $195.7M $265.9M $316.4M
Weighted Average Diluted Share $102.9M $154.6M $195.7M $265.9M $340.8M
 
EBITDA -$7.8M -$18.1M -$19.4M -$15.5M -$12.1M
EBIT -$7.9M -$18.5M -$20M -$16M -$12.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$7.9M -$18.5M -$20M -$16M -$12.3M
Operating Income (Adjusted) -$7.9M -$18.5M -$20M -$16M -$12.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $120.9K $144K $161K $47.1K $40.1K
Gross Profit -$120.9K -$144K -$161K -$47.1K -$40.1K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2M $1.8M $3.5M $730.2K $1.5M
Other Inc / (Exp) -$65.4K -$684.5K $2.4M $30.1M --
Operating Expenses $4.6M $4.9M $4.2M $4.3M $2.8M
Operating Income -$4.7M -$5M -$4.4M -$4.3M -$2.8M
 
Net Interest Expenses -- -- -- $200 --
EBT. Incl. Unusual Items -$4.7M -$3.9M -$4.3M $25.7M -$2.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.7M -$3.9M -$4.3M $25.7M -$2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.7M -$3.9M -$4.3M $25.7M -$2.8M
 
Basic EPS (Cont. Ops) -$0.03 -$0.02 -$0.02 $0.08 -$0.01
Diluted EPS (Cont. Ops) -$0.03 -$0.02 -$0.02 $0.07 -$0.01
Weighted Average Basic Share $167.2M $231.5M $265.9M $314.7M $371.7M
Weighted Average Diluted Share $167.2M $231.5M $265.9M $368.9M $371.7M
 
EBITDA -$4.6M -$4.9M -$4.2M -$4.3M -$2.8M
EBIT -$4.7M -$5M -$4.4M -$4.3M -$2.8M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$4.7M -$5M -$4.4M -$4.3M -$2.8M
Operating Income (Adjusted) -$4.7M -$5M -$4.4M -$4.3M -$2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $337.8K $533.8K $599.9K $214K $164.3K
Gross Profit -$337.8K -$533.8K -$599.9K -$214K -$164.3K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $5.9M $6.6M $6.2M $11.4M
Other Inc / (Exp) -$1.2M $165.2K $5M $21.6M --
Operating Expenses $16M $18.3M $17.3M $16.8M $6.7M
Operating Income -$16.4M -$18.8M -$17.9M -$17M -$6.9M
 
Net Interest Expenses -- -- -- $200 $100
EBT. Incl. Unusual Items -$17.2M -$16.7M -$18.7M $7M -$7.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$17.2M -$16.7M -$18.7M $7M -$7.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17.2M -$16.7M -$18.7M $7M -$7.1M
 
Basic EPS (Cont. Ops) -$0.12 -$0.09 -$0.08 $0.02 -$0.02
Diluted EPS (Cont. Ops) -$0.12 -$0.09 -$0.08 $0.00 -$0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$16M -$18.3M -$17.3M -$16.8M -$6.7M
EBIT -$16.4M -$18.8M -$17.9M -$17M -$6.9M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$16.4M -$18.8M -$17.9M -$17M -$6.9M
Operating Income (Adjusted) -$16.4M -$18.8M -$17.9M -$17M -$6.9M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $413.3K $433.2K $150.7K $130.5K --
Gross Profit -$413.3K -$433.2K -$150.7K -$130.5K --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5M $6.3M $1.8M $3M --
Other Inc / (Exp) -$148.1K $2.8M $31.8M $2.9K --
Operating Expenses $13.3M $12.1M $11.2M $5.7M --
Operating Income -$13.7M -$12.6M -$11.3M -$5.8M --
 
Net Interest Expenses -- -- $200 -- --
EBT. Incl. Unusual Items -$12.1M -$12M $20.6M -$5.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$12.1M -$12M $20.6M -$5.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.1M -$12M $20.6M -$5.8M --
 
Basic EPS (Cont. Ops) -$0.06 -$0.05 $0.07 -$0.02 --
Diluted EPS (Cont. Ops) -$0.06 -$0.05 $0.05 -$0.02 --
Weighted Average Basic Share $574M $775M $933.3M $1B --
Weighted Average Diluted Share $574M $775M $987.5M $1B --
 
EBITDA -$13.3M -$12.1M -$11.2M -$5.7M --
EBIT -$13.7M -$12.6M -$11.3M -$5.8M --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$13.7M -$12.6M -$11.3M -$5.8M --
Operating Income (Adjusted) -$13.7M -$12.6M -$11.3M -$5.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.9M $3.1M $902.2K $100.6K $1.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $20.4K $12.7K
Inventory -- -- -- -- --
Prepaid Expenses $98K $263.4K $324.6K $201.4K $231.5K
Other Current Assets -- -- -- -- --
Total Current Assets $5M $3.4M $1.2M $322.3K $1.4M
 
Property Plant And Equipment $1.2M $1.8M $1.5M $992.8K $680.7K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $1.2M $986.4K $1.2M --
Total Assets $10.8M $28.4M $25.3M $10.7M $9.7M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $40K $96K -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $22.1M $740.9K
Total Current Liabilities $961.3K $14.5M $18.3M $24M $1.4M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.2M $17.2M $20.7M $26.9M $1.9M
 
Common Stock $27.3M $45.5M $54M $58.2M $62.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $9.7M $11.3M $4.6M -$16.2M $7.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $9.7M $11.3M $4.6M -$16.2M $7.8M
 
Total Liabilities and Equity $10.8M $28.4M $25.3M $10.7M $9.7M
Cash and Short Terms $4.9M $3.1M $902.2K $100.6K $1.2M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.8M $3.6M $87.9K $2.3M $12.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $46.2K -- --
Inventory -- -- -- -- --
Prepaid Expenses $282.3K $451.2K $304.2K $253.9K $316.1K
Other Current Assets -- -$10 -- -- --
Total Current Assets $7.1M $4.1M $438.3K $2.6M $12.8M
 
Property Plant And Equipment $1.8M $1.6M $1.1M $715.6K $573K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.1M $1.2M $986.4K -- --
Total Assets $33.3M $29.6M $23.9M $11.1M $21M
 
Accounts Payable -- -- -- -- --
Accrued Expenses $46K $67.5K $2.2M -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $23M $915.1K --
Total Current Liabilities $14.2M $15.7M $25.5M $2M $1.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $17.6M $18.4M $27.9M $2.5M $1.8M
 
Common Stock $45.6M $56.9M $56.9M $61.8M $76.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $15.7M $11.3M -$3.9M $8.6M $19.2M
 
Total Liabilities and Equity $33.3M $29.6M $23.9M $11.1M $21M
Cash and Short Terms $6.8M $3.6M $87.9K $2.3M $12.4M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$8.7M -$18.2M -$18.8M -$25.6M $19.3M
Depreciation & Amoritzation $93.6K $411.1K $580K $496.6K $184.5K
Stock-Based Compensation $1M $1.5M $453.4K $234.2K $747.6K
Change in Accounts Receivable -$9.2K $28.4K $13.8K -$8.7K -$2.1K
Change in Inventories -- -- -- -- --
Cash From Operations -$6.6M -$15.9M -$13.6M -$5.3M -$4.5M
 
Capital Expenditures $927K $413.8K $282.6K -- --
Cash Acquisitions $257.2K $2.7M -- -- $3.2K
Cash From Investing -$1.2M -$3.1M -$255.7K -- $1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$886.3K -$851.2K -$1.2M -$218.8K -$203K
Cash From Financing $10.6M $17.2M $11.6M $4.5M $3.9M
 
Beginning Cash (CF) $4.9M $3.1M $902.2K $100.6K $1.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8M -$1.8M -$2.2M -$801.7K $1.1M
Ending Cash (CF) $7.7M $1.3M -$1.3M -$701.1K $2.2M
 
Levered Free Cash Flow -$7.5M -$16.3M -$13.8M -$5.3M -$4.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$4.7M -$3.9M -$4.3M $25.7M -$2.9M
Depreciation & Amoritzation $120.9K $144K $161K $47.1K $49.9K
Stock-Based Compensation -- -- -- $200.8K $262.4K
Change in Accounts Receivable $42.2K -$11.8K -$31K -$3.3K -$44.2K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.4M -$3.5M -$362.3K -$1.3M -$2.8M
 
Capital Expenditures $44.2K $66.3K -- -- $11.4K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$44.2K -$66.3K -- $925.6K -$11.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$430 -$508.4K -$22.2K -$148.8K --
Cash From Financing $68.6K $4.9M $417.7K $2.2M $13.1M
 
Beginning Cash (CF) $6.8M $3.6M $87.9K $2.3M $12.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.4M $1.4M $55.4K $1.9M $10.3M
Ending Cash (CF) $2.4M $5M $143.3K $4.2M $22.7M
 
Levered Free Cash Flow -$4.4M -$3.6M -$362.3K -$1.3M -$2.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$17.2M -$16.7M -$18.7M $7M -$7.2M
Depreciation & Amoritzation $337.8K $533.8K $599.9K $214K $174.2K
Stock-Based Compensation $1.5M $486.9K $169.3K $667.7K $813.3K
Change in Accounts Receivable $286.2K -$14.9K -$200 $22.7K -$58.8K
Change in Inventories -- -- -- -- --
Cash From Operations -$15M -$14.4M -$6.8M -$4.7M -$6.2M
 
Capital Expenditures $698.6K $434.9K $39.6K -- $22K
Cash Acquisitions $2.8M -$158.9K -- -- $3.2K
Cash From Investing -$3.4M -$435K -$12.7K $2.2M -$645.4K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$874.1K -$1.2M -$184.3K -$237.7K --
Cash From Financing $18.5M $11.7M $3.3M $4.7M $16.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $182.4K -$3.2M -$3.5M $2.2M $10.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$15.7M -$14.8M -$6.9M -$4.7M -$6.2M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$12.1M -$12M $20.6M -$5.9M --
Depreciation & Amoritzation $413.3K $433.2K $150.7K $140.3K --
Stock-Based Compensation $453.5K $169.3K $602.7K $668.5K --
Change in Accounts Receivable -$20.5K -$34.5K -$3K -$59.8K --
Change in Inventories -- -- -- -- --
Cash From Operations -$10.9M -$4.1M -$3.6M -$5.3M --
 
Capital Expenditures $242.9K -- -- $22K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$242.9K -- $2.2M -$22K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M -$184.2K -$203K -- --
Cash From Financing $11.6M $3.3M $3.6M $16.5M --
 
Beginning Cash (CF) $11.9M $1.6M $2.9M $16.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $514.4K -$814.3K $2.2M $11.2M --
Ending Cash (CF) $12.4M $794.7K $5.1M $27.5M --
 
Levered Free Cash Flow -$11.1M -$4.1M -$3.6M -$5.3M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock